[GKENT] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -3.41%
YoY- -14.98%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 106,905 86,112 88,516 98,401 96,768 105,910 99,174 1.25%
PBT 12,305 14,717 11,146 11,962 13,850 8,304 5,077 15.88%
Tax -4,464 -4,421 -3,456 -3,324 -3,826 -2,844 -2,714 8.63%
NP 7,841 10,296 7,690 8,638 10,024 5,460 2,362 22.11%
-
NP to SH 7,821 10,200 7,530 8,522 10,024 5,460 2,362 22.06%
-
Tax Rate 36.28% 30.04% 31.01% 27.79% 27.62% 34.25% 53.46% -
Total Cost 99,064 75,816 80,825 89,762 86,744 100,450 96,812 0.38%
-
Net Worth 176,002 172,800 0 0 95,703 50,033 11,804 56.82%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 6,016 - - - - - - -
Div Payout % 76.92% - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 176,002 172,800 0 0 95,703 50,033 11,804 56.82%
NOSH 225,615 225,000 225,019 158,610 158,607 93,068 84,320 17.80%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 7.33% 11.96% 8.69% 8.78% 10.36% 5.16% 2.38% -
ROE 4.44% 5.90% 0.00% 0.00% 10.47% 10.91% 20.01% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 47.38 38.27 39.34 62.04 61.01 113.80 117.62 -14.05%
EPS 3.47 4.53 3.33 3.79 6.32 5.87 2.80 3.63%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.768 0.00 0.00 0.6034 0.5376 0.14 33.11%
Adjusted Per Share Value based on latest NOSH - 158,400
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 20.48 16.50 16.96 18.85 18.54 20.29 19.00 1.25%
EPS 1.50 1.95 1.44 1.63 1.92 1.05 0.45 22.19%
DPS 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3372 0.331 0.00 0.00 0.1833 0.0959 0.0226 56.83%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.38 0.57 0.57 0.60 0.72 1.52 0.29 -
P/RPS 0.80 1.49 1.45 0.97 1.18 1.34 0.25 21.37%
P/EPS 10.96 12.57 17.03 11.17 11.39 25.91 10.35 0.95%
EY 9.12 7.95 5.87 8.96 8.78 3.86 9.66 -0.95%
DY 7.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.74 0.00 0.00 1.19 2.83 2.07 -21.33%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 10/12/08 18/12/07 19/12/06 13/12/05 09/12/04 29/12/03 17/12/02 -
Price 0.36 0.54 0.57 0.60 0.81 1.19 0.28 -
P/RPS 0.76 1.41 1.45 0.97 1.33 1.05 0.24 21.15%
P/EPS 10.38 11.91 17.03 11.17 12.82 20.28 9.99 0.63%
EY 9.63 8.40 5.87 8.96 7.80 4.93 10.01 -0.64%
DY 7.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.70 0.00 0.00 1.34 2.21 2.00 -21.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment